- By Team
- In Uncategorized
1354 Carroll St Great Property in Pigtown!
Hi there!
Following theme, we’ve got another great opportunity in Pigtown. Cheaper price point at the same rental rate makes this one an even sweeter deal as well. Like I said last week, ask a local and they will tell you how the Mayor has picked them as the sweetheart neighborhood for major city investment. Close proximity to downtown, the inner harbor, the Orioles & Ravens stadiums … great highway access, parks and a Charter School in your back yard are just a few reasons why this area will see plenty of appreciation in the coming years. Our sales price for this home is $116,000 and we’ve left equity on the table for an easy refinance as well. As always the budget is included in the sales price to bring it back to new again.
Looking forward to answering your questions!
–Cris
919-675-CRIS
1354 Carroll St, Baltimore, MD
1354 Carroll St, Baltimore, MD 21230
3br/1.5ba
Cap Rate: 10.64% + 30k equity
Income Analysis
Listing Price: $115,000
Total monthly projected rental income: $1600/mo
Estimate Annual Taxes: $1,948
Estimated Annual Insurance: $840
Estimated Annual Maintenance Costs: $1,600
** This estimate is based on any potential repairs the property may need over the course of a year. In our experience, this number is typically lower, but we always estimate on the high side.
Annual Property Management: $1,920
**The fee is 10% of the monthly rent.
Annual Net Rental Income: $19,200
Annual Cumulative Hard Costs: $6,308
Adjusted Gross Annual Income: $12,892
5 Year Return: $64,460
10 Year Return: $128,920
Property and Area Photos
More About Pigtown Community
What’s a Pre-hab?
Pre-hab means we have not started work on the property yet. However the prices you see are our “turn-key price” that includes full rehab (granite counters, stainless appliances, hardwood floors) and we turn these around in 45 – 60 days. We also guarantee tenant placement within 30 days of completion or we cover the 1st month’s rent, should you utilize our Tenant Placement and Property Management services.
If you have your own pre-hab you’d like a construction quote on, we’d be glad to provide that for you as well.
What’s a Cap Rate?
The net income an asset produces in a given year divided by its purchase price. The capitalization rate is used to help determine the rate of return, or how fast an asset pays for itself and begins to make a profit. For example, if an asset cost $1,000,000 and it produces $100,000 in a given year, the capitalization rate is 10% and it will take 10 years to pay for the asset with the money it produces. However, it is important to note that the capitalization rate may change from year to year. For example, the same asset could produce $100,000 in year one but $250,000 in year two. It is informally known as the cap rate.